Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.67% first-year return on $106k initial cash invested.
-3.67%
Cash On Cash
6.28%
Cap Rate
0.95
DSCR
$3,768
Rent
-$324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,768 income − $4,092 expenses = $324 out of pocket
Investment Breakdown
|
Purchase Price
$504k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$101k
Closing costs
1%
$5,038
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,768
Total Expenses
$4,092
Mortgage P&I
74%
$2,774
Property Taxes
4%
$150
Home Insurance
5%
$184
HOA
0%
$5
Property Management
10%
$377
CapEx
5%
$188
Vacancy
6%
$226
Maintenance
5%
$188
Other
0%
$0